看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.5x - 0.5x | 0.5x |
| Selected Fwd Ps Multiple | 0.6x - 0.7x | 0.6x |
| Fair Value | €17.52 - €19.37 | €18.45 |
| Upside | 37.5% - 51.9% | 44.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Hanesbrands Inc. | - | NYSE:HBI |
| Fossil Group, Inc. | - | NasdaqGS:FOSL |
| Vera Bradley, Inc. | - | NasdaqGS:VRA |
| Under Armour, Inc. | - | NYSE:UAA |
| lululemon athletica inc. | - | NasdaqGS:LULU |
| Capri Holdings Limited | - | DB:MKO |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| HBI | FOSL | VRA | UAA | LULU | MKO | |||
| NYSE:HBI | NasdaqGS:FOSL | NasdaqGS:VRA | NYSE:UAA | NasdaqGS:LULU | DB:MKO | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -11.4% | -12.4% | -5.6% | 1.6% | 21.6% | -0.3% | ||
| 3Y CAGR | -19.8% | -15.1% | -11.7% | 0.1% | 19.2% | 8.4% | ||
| Latest Twelve Months | -3.6% | -18.9% | -21.0% | -7.8% | 10.1% | -12.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1.1% | -4.9% | -2.4% | 2.9% | 14.5% | 1.8% | ||
| Prior Fiscal Year | 0.8% | -11.1% | 1.7% | 6.3% | 16.1% | 11.0% | ||
| Latest Fiscal Year | -2.8% | -9.0% | -16.7% | 4.1% | 17.1% | -4.4% | ||
| Latest Twelve Months | -2.8% | -9.0% | -16.7% | -2.4% | 17.1% | -21.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.6x | -12.5x | -5.9x | 7.4x | 10.5x | 13.1x | ||
| Price / LTM Sales | 0.4x | 0.0x | 0.2x | 0.4x | 3.0x | 0.4x | ||
| LTM P/E Ratio | -15.9x | -0.5x | -0.9x | -17.2x | 17.4x | -1.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 0.4x | 3.0x | |||||
| Historical LTM P/S Ratio | 0.3x | 1.0x | 1.9x | |||||
| Selected Price / Sales Multiple | 0.5x | 0.5x | 0.5x | |||||
| (x) LTM Sales | 4,630 | 4,630 | 4,630 | |||||
| (=) Equity Value | 2,273 | 2,393 | 2,512 | |||||
| (/) Shares Outstanding | 117.9 | 117.9 | 117.9 | |||||
| Implied Value Range | 19.28 | 20.29 | 21.31 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 16.97 | 17.87 | 18.76 | 12.75 | ||||
| Upside / (Downside) | 33.2% | 40.2% | 47.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HBI | FOSL | VRA | UAA | LULU | MKO | |
| Value of Common Equity | 1,561 | 51 | 55 | 2,338 | 31,337 | 1,707 | |
| (/) Shares Outstanding | 353.1 | 53.3 | 27.7 | 429.9 | 120.6 | 117.9 | |
| Implied Stock Price | 4.42 | 0.95 | 1.97 | 5.44 | 259.76 | 14.48 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |
| Implied Stock Price (Trading Cur) | 4.42 | 0.95 | 1.97 | 5.44 | 259.76 | 12.75 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.14 | |